[KOBAY] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[KOBAY] KOBAY TECHNOLOGY BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 24.69%
YoY- 116.73%
Quarter Report
Latest QR
Upcoming QR
KOBAY's Result
KOBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 300,028 343,176 317,938 149,798 201,770 161,342 150,252 12.21%
PBT 17,326 53,468 70,656 29,678 32,994 24,554 18,504 -1.08%
Tax -9,884 -15,466 -19,908 -7,136 -10,230 -6,070 -5,156 11.45%
NP 7,442 38,002 50,748 22,542 22,764 18,484 13,348 -9.27%
-
NP to SH 9,194 39,096 48,478 22,368 22,504 18,334 13,166 -5.80%
-
Tax Rate 57.05% 28.93% 28.18% 24.04% 31.01% 24.72% 27.86% -
Total Cost 292,586 305,174 267,190 127,256 179,006 142,858 136,904 13.48%
-
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 384,217 384,217 323,401 209,313 188,892 167,450 152,038 16.70%
NOSH 326,180 326,180 326,180 102,104 102,104 102,093 102,039 21.36%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.48% 11.07% 15.96% 15.05% 11.28% 11.46% 8.88% -
ROE 2.39% 10.18% 14.99% 10.69% 11.91% 10.95% 8.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 93.71 107.18 105.19 146.71 197.61 158.02 147.25 -7.25%
EPS 2.88 12.22 16.04 21.90 22.04 17.96 12.90 -22.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.07 2.05 1.85 1.64 1.49 -3.54%
Adjusted Per Share Value based on latest NOSH - 326,180
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 93.78 107.26 99.37 46.82 63.06 50.43 46.96 12.21%
EPS 2.87 12.22 15.15 6.99 7.03 5.73 4.12 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2009 1.2009 1.0108 0.6542 0.5904 0.5234 0.4752 16.70%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.33 2.72 6.03 2.39 1.80 1.30 0.865 -
P/RPS 1.42 2.54 5.73 1.63 0.91 0.82 0.59 15.75%
P/EPS 46.32 22.28 37.60 10.91 8.17 7.24 6.70 38.00%
EY 2.16 4.49 2.66 9.17 12.24 13.81 14.92 -27.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.27 5.64 1.17 0.97 0.79 0.58 11.41%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 09/02/23 17/02/22 25/02/21 26/02/20 15/02/19 23/02/18 -
Price 1.28 3.07 4.71 4.79 1.86 1.45 0.83 -
P/RPS 1.37 2.86 4.48 3.26 0.94 0.92 0.56 16.07%
P/EPS 44.58 25.14 29.37 21.87 8.44 8.08 6.43 38.06%
EY 2.24 3.98 3.41 4.57 11.85 12.38 15.55 -27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 2.56 4.40 2.34 1.01 0.88 0.56 11.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment